XSES579
Market cap113mUSD
Dec 23, Last price
0.01SGD
1D
0.00%
1Q
-25.00%
Jan 2017
50.00%
Name
Oceanus Group Ltd
Chart & Performance
Profile
Oceanus Group Limited, an investment holding company, sells processed marine products, alcoholic beverages, cosmetics, and coffee in Singapore and the People's Republic of China. It operates through Live Marine Products, Trading, and Consultancy segments. The company also cultivates and sells abalone and other products; provides consultancy services related to fish farming; and acquires technologies for aquaculture and fishery business. In addition, it is involved in the operation of fish hatcheries and fish farms, as well as provision of fishery research services; trading animal feeds and canned abalone; wholesale of various goods; production of aquaculture and abalone farming, and sale of products; media, marketing, and consultancy; and advertising and motion picture/video production businesses. The company markets its products under the Oceanus brand. Oceanus Group Limited was incorporated in 1998 and is based in Singapore.
Valuation
Title SGD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 344,277 46.81% | 234,501 67.06% | 140,370 52.46% | |||||||
Cost of revenue | 324,526 | 219,245 | 132,203 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 19,751 | 15,256 | 8,167 | |||||||
NOPBT Margin | 5.74% | 6.51% | 5.82% | |||||||
Operating Taxes | 1,137 | 917 | 749 | |||||||
Tax Rate | 5.76% | 6.01% | 9.17% | |||||||
NOPAT | 18,614 | 14,339 | 7,418 | |||||||
Net income | (1,879) -85.72% | (13,160) -286.56% | 7,054 -2.97% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 29,218 | |||||||||
BB yield | -7.69% | |||||||||
Debt | ||||||||||
Debt current | 69,241 | 41,581 | 10,549 | |||||||
Long-term debt | 27,063 | 31,456 | 15,915 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | 65,002 | 61,813 | (11,726) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (14,378) | (32,636) | (34,199) | |||||||
CAPEX | (1,223) | (3,701) | (2,108) | |||||||
Cash from investing activities | (875) | (3,451) | 2,211 | |||||||
Cash from financing activities | 24,090 | 8,172 | 57,507 | |||||||
FCF | (9,227) | (84,579) | 15,661 | |||||||
Balance | ||||||||||
Cash | 19,209 | 12,026 | 38,917 | |||||||
Long term investments | 12,093 | (802) | (727) | |||||||
Excess cash | 14,088 | 31,172 | ||||||||
Stockholders' equity | 468,739 | 266,360 | 659,682 | |||||||
Invested Capital | 140,564 | 122,287 | 22,620 | |||||||
ROIC | 14.16% | 19.79% | 25.03% | |||||||
ROCE | 12.77% | 12.48% | 15.18% | |||||||
EV | ||||||||||
Common stock shares outstanding | 25,572,914 | 25,334,100 | 24,296,921 | |||||||
Price | 0.01 -40.00% | 0.02 -50.00% | 0.03 7.14% | |||||||
Market cap | 230,156 -39.43% | 380,011 -47.87% | 728,908 7.14% | |||||||
EV | 506,552 | 657,520 | 1,349,513 | |||||||
EBITDA | 24,799 | 19,235 | 10,755 | |||||||
EV/EBITDA | 20.43 | 34.18 | 125.48 | |||||||
Interest | 5,214 | 4,144 | 1,737 | |||||||
Interest/NOPBT | 26.40% | 27.16% | 21.27% |